[EPMB] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 104.26%
YoY- 15.58%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 429,132 383,700 447,876 484,560 491,700 384,320 539,260 -3.73%
PBT 8,312 -16,624 5,652 7,608 7,856 -7,632 16,020 -10.34%
Tax -3,568 -5,076 -5,244 -6,332 -6,756 -4,512 -6,040 -8.39%
NP 4,744 -21,700 408 1,276 1,100 -12,144 9,980 -11.64%
-
NP to SH 4,744 -21,700 408 1,276 1,104 -12,124 10,052 -11.75%
-
Tax Rate 42.93% - 92.78% 83.23% 86.00% - 37.70% -
Total Cost 424,388 405,400 447,468 483,284 490,600 396,464 529,280 -3.61%
-
Net Worth 248,341 256,604 277,943 291,012 31,987 335,005 340,368 -5.11%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 248,341 256,604 277,943 291,012 31,987 335,005 340,368 -5.11%
NOSH 165,960 165,960 165,960 165,960 165,960 159,526 159,050 0.71%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 1.11% -5.66% 0.09% 0.26% 0.22% -3.16% 1.85% -
ROE 1.91% -8.46% 0.15% 0.44% 3.45% -3.62% 2.95% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 271.30 242.24 281.99 304.71 3,089.73 240.91 339.05 -3.64%
EPS 3.00 -13.68 0.24 0.80 0.68 -7.60 6.32 -11.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.62 1.75 1.83 2.01 2.10 2.14 -5.02%
Adjusted Per Share Value based on latest NOSH - 165,960
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 149.85 133.99 156.40 169.21 171.70 134.21 188.31 -3.73%
EPS 1.66 -7.58 0.14 0.45 0.39 -4.23 3.51 -11.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8672 0.8961 0.9706 1.0162 0.1117 1.1698 1.1886 -5.11%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.375 0.225 0.35 0.43 0.545 0.64 0.805 -
P/RPS 0.14 0.09 0.12 0.14 0.02 0.27 0.24 -8.58%
P/EPS 12.50 -1.64 136.25 53.59 7.86 -8.42 12.74 -0.31%
EY 8.00 -60.89 0.73 1.87 12.73 -11.88 7.85 0.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.14 0.20 0.23 0.27 0.30 0.38 -7.36%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 25/06/20 31/05/19 25/05/18 26/05/17 27/05/16 24/04/15 -
Price 0.435 0.325 0.325 0.46 0.65 0.58 0.83 -
P/RPS 0.16 0.13 0.12 0.15 0.02 0.24 0.24 -6.52%
P/EPS 14.50 -2.37 126.52 57.33 9.37 -7.63 13.13 1.66%
EY 6.89 -42.15 0.79 1.74 10.67 -13.10 7.61 -1.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.20 0.19 0.25 0.32 0.28 0.39 -5.36%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment